Question
Consider the following financial statements for Waverly Company. During the current year, management obtained additional bond financing to enlarge its production facilities. The company faced
Consider the following financial statements for Waverly Company. During the current year, management obtained additional bond financing to enlarge its production facilities. The company faced higher production costs during the year for such things as fuel, materials, and freight. Because of temporary government price controls, a planned price increase on products was delayed several months.
As a holder of both common and preferred stock, you decide to analyze the financial statements:
WAVERLY COMPANY Balance Sheets (Thousands of Dollars) | ||
---|---|---|
Dec. 31, Current Year | Dec. 31, Prior Year | |
Assets | ||
Cash and cash equivalents | $21,000 | $15,000 |
Accounts receivable (net) | 58,000 | 46,000 |
Inventory | 123,000 | 108,000 |
Prepaid expenses | 20,000 | 14,000 |
Plant and other assets (net) | 471,000 | 411,000 |
Total Assets | $693,000 | $594,000 |
Liabilities and Stockholders' Equity | ||
Current liabilities | $93,000 | $85,000 |
10% Bonds payable | 228,000 | 163,000 |
9% Preferred stock, $50 Par Value | 78,000 | 78,000 |
Common stock, $10 Par Value | 200,000 | 200,000 |
Retained earnings | 94,000 | 68,000 |
Total Liabilities and Stockholders' Equity | $693,000 | $594,000 |
WAVERLY COMPANY Income Statements (Thousands of Dollars) | ||
---|---|---|
Current Year | Prior Year | |
Sales revenue | $823,000 | $681,000 |
Cost of goods sold | 544,200 | 436,920 |
Gross profit on sales | 278,800 | 244,080 |
Selling and administrative expenses | 171,400 | 149,200 |
Income before interest expense and income taxes | 107,400 | 94,880 |
Interest expense | 25,500 | 19,000 |
Income before income taxes | 81,900 | 75,880 |
Income tax expense | 22,900 | 21,300 |
Net income | $59,000 | $54,580 |
Other financial data (thousands of dollars) | ||
Cash provided by operating activities | $65,200 | $60,500 |
Preferred stock dividends | 6,750 | 6,750 |
Required
a. Calculate the following for each year:
current ratio, quick ratio, operating-cash-flow-to-current liabilities ratio (current liabilities were $78,000,000 at January 1 of the prior year), inventory turnover (inventory was $87,000,000 at January 1 of the prior year), debt-to-equity ratio, times-interest-earned ratio, return on assets (total assets were $493,000,000 at January 1 of the prior year), and return on common stockholders' equity (common stockholders' equity was $236,000,000 at January 1 of the prior year).
b. Calculate common-size percentages for each year's income statement.
Step by Step Solution
3.22 Rating (149 Votes )
There are 3 Steps involved in it
Step: 1
a Calculations for each year Current Year Current Ratio Current Ratio Current Assets Current Liabilities Current Ratio 21000 58000 123000 20000 93000 Current Ratio 222000 93000 Current Ratio 239 Quick ...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started